Flat BS1 2 beds 1 bath

Berlington Court, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£21,225

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 19%After 5 Years

Return On Investment

94%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,184	£17,442	£17,878	£18,325	£18,874	£89,703
Total Expenses	£12,549	£12,614	£12,694	£12,776	£12,867	£63,499
Profit Before Tax	£4,635	£4,828	£5,184	£5,549	£6,007	£26,203
Profit After Tax	£3,755	£3,911	£4,199	£4,495	£4,866	£21,225
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£8,355	£8,603	£13,771	£16,938	£17,931	£65,597
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	12%	20%	24%	26%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change